{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["욕조 리모델링 비용"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"욕조 리모델링 비용","index":0,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[1,1,2,3],[2,4,2,6],[2,7,2,9],[22,1,22,3],[22,4,22,6],[22,7,22,9],[23,1,23,3],[23,4,23,6],[23,7,23,9]]}
[null,"욕실 리모델링 비용 워크시트"]
[null,"참고: 표의 차액 열은 실제 금액이 예상 금액을 초과했는지 보여줍니다.  빨간색 숫자는 초과 금액(음수)을 나타내며 검은색 숫자는 여유 금액(양수)을 나타냅니다. "]
[{"$nulls":4},"항목별 비용(₩)",null,null,"총 비용(₩)"]
[null,"영역","항목","수량","예상","실제","차액","예상 ","실제 ","차액 "]
[null,"욕조/샤워기","욕조, 무쇠, 5', 표준",1,{"v":250,"d":"₩250.00"},{"$f":"RANDBETWEEN(E5+2,E5+20)","v":{"v":259,"d":"₩259.00"}},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-9,"d":"₩9.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":250,"d":"₩250.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":259,"d":"₩259.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-9,"d":"(₩9.00)"}}]
[null,"욕조/샤워기","샤워 부스 문, 여닫이, 표준",1,{"v":200,"d":"₩200.00"},{"v":214,"d":"₩214.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-14,"d":"₩14.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":200,"d":"₩200.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":214,"d":"₩214.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-14,"d":"(₩14.00)"}}]
[null,"욕조/샤워기","샤워기 헤드, 표준",1,{"v":50,"d":"₩50.00"},{"v":52,"d":"₩52.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-2,"d":"₩2.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":50,"d":"₩50.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":52,"d":"₩52.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-2,"d":"(₩2.00)"}}]
[null,"욕조/샤워기","욕조 벽면, 표준",1,{"v":200,"d":"₩200.00"},{"v":216,"d":"₩216.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-16,"d":"₩16.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":200,"d":"₩200.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":216,"d":"₩216.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-16,"d":"(₩16.00)"}}]
[null,"캐비닛","약장 24'', 디럭스",1,{"v":200,"d":"₩200.00"},{"v":216,"d":"₩216.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-16,"d":"₩16.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":200,"d":"₩200.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":216,"d":"₩216.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-16,"d":"(₩16.00)"}}]
[null,"캐비닛","욕실 캐비닛 30'', 표준",2,{"v":100,"d":"₩100.00"},{"v":104,"d":"₩104.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-4,"d":"₩4.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":200,"d":"₩200.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":208,"d":"₩208.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-8,"d":"(₩8.00)"}}]
[null,"조리대","세라믹 타일, 디럭스(직선피트당 수량)",5,{"v":22.5,"d":"₩22.50"},{"v":38,"d":"₩38.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-15.5,"d":"₩15.50"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":112.5,"d":"₩112.50"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":190,"d":"₩190.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-77.5,"d":"(₩77.50)"}}]
[null,"수도꼭지","수도꼭지, 욕조, 표준",1,{"v":90,"d":"₩90.00"},{"v":99,"d":"₩99.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-9,"d":"₩9.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":90,"d":"₩90.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":99,"d":"₩99.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-9,"d":"(₩9.00)"}}]
[null,"수도꼭지","수도꼭지, 샤워기, 단일 핸들, 표준",1,{"v":115,"d":"₩115.00"},{"v":132,"d":"₩132.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-17,"d":"₩17.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":115,"d":"₩115.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":132,"d":"₩132.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-17,"d":"(₩17.00)"}}]
[null,"수도꼭지","싱크대 수도꼭지, 표준",1,{"v":95,"d":"₩95.00"},{"v":108,"d":"₩108.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-13,"d":"₩13.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":95,"d":"₩95.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":108,"d":"₩108.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-13,"d":"(₩13.00)"}}]
[null,"바닥","세라믹 타일, 표준(입방피트당 수량)",35,{"v":12,"d":"₩12.00"},{"v":19,"d":"₩19.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-7,"d":"₩7.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":420,"d":"₩420.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":665,"d":"₩665.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-245,"d":"(₩245.00)"}}]
[null,"하드웨어","수건 걸이, 표준",2,{"v":15,"d":"₩15.00"},{"v":22,"d":"₩22.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-7,"d":"₩7.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":30,"d":"₩30.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":44,"d":"₩44.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-14,"d":"(₩14.00)"}}]
[null,"하드웨어","휴지 걸이",1,{"v":10,"d":"₩10.00"},{"v":21,"d":"₩21.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-11,"d":"₩11.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":10,"d":"₩10.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":21,"d":"₩21.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-11,"d":"(₩11.00)"}}]
[null,"조명","매입형 조명, 표준",4,{"v":25,"d":"₩25.00"},{"v":30,"d":"₩30.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-5,"d":"₩5.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":100,"d":"₩100.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":120,"d":"₩120.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-20,"d":"(₩20.00)"}}]
[null,"싱크대","화장실, 표준",2,{"v":60,"d":"₩60.00"},{"v":72,"d":"₩72.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-12,"d":"₩12.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":120,"d":"₩120.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":144,"d":"₩144.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-24,"d":"(₩24.00)"}}]
[null,"기타",null,1,{"v":20,"d":"₩20.00"},{"v":25,"d":"₩25.00"},{"$f":"IFERROR(비용[[#This Row],[예상]]-비용[[#This Row],[실제]], \"\")","v":{"v":-5,"d":"₩5.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[예상]], \"\")","v":{"v":20,"d":"₩20.00"}},{"$f":"IFERROR(비용[[#This Row],[수량]]*비용[[#This Row],[실제]], \"\")","v":{"v":25,"d":"₩25.00"}},{"$f":"IFERROR(비용[[#This Row],[예상 ]]-비용[[#This Row],[실제 ]], \"\")","v":{"v":-5,"d":"(₩5.00)"}}]
[null,"소계",null,null,{"$f":"SUBTOTAL(109,비용[예상])","v":{"v":1464.5,"d":"₩1,464.50"}},{"$f":"SUBTOTAL(109,비용[실제])","v":{"v":1627,"d":"₩1,627.00"}},{"$f":"SUBTOTAL(109,비용[차액])","v":{"v":-162.5,"d":"₩162.50"}},{"$f":"SUBTOTAL(109,비용[[예상 ]])","v":{"v":2212.5,"d":"₩2,212.50"}},{"$f":"SUBTOTAL(109,비용[[실제 ]])","v":{"v":2713,"d":"₩2,713.00"}},{"$f":"SUBTOTAL(109,비용[[차액 ]])","v":{"v":-500.5,"d":"₩500.50"}}]
[]
[null,"예기치 않은 비용(30% 추가 예상)",null,null,{"$f":"IFERROR(비용[[#Totals],[예상]]*0.3, \"\")","v":{"v":439.34999999999997,"d":"₩439.35"}},null,null,{"$f":"IFERROR(비용[[#Totals],[예상 ]]*0.3, \"\")","v":{"v":663.75,"d":"₩663.75"}}]
[null,"총 비용",null,null,{"$f":"IFERROR(SUM(E21:E21), \"\")","v":{"v":1464.5,"d":"₩1,464.50"}},null,null,{"$f":"IFERROR(SUM(비용[[#Totals],[예상 ]],초과), \"\")","v":{"v":2876.25,"d":"₩2,876.25"}}]